As of 2026-04-05, the Intrinsic Value of Daiho Corp (1822.T) is 498.68 JPY. This 1822.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 778.00 JPY, the upside of Daiho Corp is -35.90%.
The range of the Intrinsic Value is 287.48 - 1,394.92 JPY
Based on its market price of 778.00 JPY and our intrinsic valuation, Daiho Corp (1822.T) is overvalued by 35.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 287.48 - 1,394.92 | 498.68 | -35.9% |
| DCF (Growth 10y) | 422.39 - 1,862.88 | 698.61 | -10.2% |
| DCF (EBITDA 5y) | 521.02 - 728.60 | 663.24 | -14.8% |
| DCF (EBITDA 10y) | 522.53 - 778.32 | 677.26 | -12.9% |
| Fair Value | 419.77 - 419.77 | 419.77 | -46.05% |
| P/E | 693.87 - 745.54 | 715.62 | -8.0% |
| EV/EBITDA | 563.42 - 785.64 | 725.63 | -6.7% |
| EPV | 74.70 - 134.50 | 104.60 | -86.6% |
| DDM - Stable | 519.22 - 2,566.74 | 1,542.98 | 98.3% |
| DDM - Multi | 627.88 - 2,265.13 | 966.40 | 24.2% |
| Market Cap (mil) | 70,346.76 |
| Beta | 0.51 |
| Outstanding shares (mil) | 90.42 |
| Enterprise Value (mil) | 75,837.76 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.89% |
| Cost of Debt | 4.25% |
| WACC | 6.52% |